01 / 12
Investment projection
Rentability
Projection based on comparable properties in the area. Consult with your advisor for specific scenarios.
Annual yield
8%
Occupancy
70%
Annual appreciation
6%
Projected estimates. Not a guarantee of return.
Interactive calculator
Project your return
The broker loads the real operating costs — you only adjust your financing. Honest year-by-year projection.
30%
$58,500
5 years
7.5%
$11,453 / year
Cost breakdown
Loaded by the broker
- Nightly rate × 365 × 70% occupancy
- + $31,937
- HOA
- − $3,000
- Property tax
- − $1,950
- Maintenance
- − $120
- Insurance
- − $0
- Management 20%
- − $6,388
- Utilities vacant
- − $648
- Annual net cashflow
- $19,832
- Annual mortgage
- − $11,453
Annual net cashflow
$8,379
Annual gross rent: $31,937
Cumulative cashflow
$41,894
5 years
Final value
$260,954
+ $65,954
Total return
184%
Annualized: 23.2%
Final value
$83,129
1
$108,460
2
$134,535
3
$161,398
4
$189,098
5
Break-even7.0 years
PDF
Salado III · #Tipo B · $195,000
Contacto
Hablemos de su próxima inversión.
Diego te responde personalmente. Sin call centers, sin asistentes.
WhatsApp+18095550000 →Emaildiego@diegovalera.do →Instagram@diegovalera.re →
Punta Cana, República Dominicana
Formulario